Regulation G Reconciliation Appendix Table A - - 3 : Second Quarter 2005 Regional EBITDA Reconciliation The following table summarizes the calculation of EBITDA and provi des a reconciliation to net income/(loss): Three months ending June 30 , 200 5 Northeast South Central West ern Other NA Australia Other Int'l Alt. Energy Non - - Gen Corp Net Income: 39,473 (6,817) 5,909 (5,967) 4,213 18,438 3,120 1,834 (36,337) Plus: Income Tax Expense/ ( Benefit ) - - - - (3) 1, 126 1, 142 4, 068 174 537 1,037 Interest Expense 9 1,742 - - 4,414 3,056 1,128 95 2,262 35,242 Amortizatio n and Write D owns of Finance Costs - - - - - - - - 22 - - - - 5 1,408 Amor ti zation of Debt ( Discount ) / Premium - - 602 - - 1,221 - - - - - - (232) (412) Depreciation Expense 18,582 15,085 197 2,010 6,118 858 1,318 2,740 841 Amortization of power contract - - (3,162) - - 1,888 2,354 - - - - 214 - - Amortization of emission credits 1, 744 945 - - - - - - - - - - - - - - EBITDA 59,808 8,395 6,103 4, 692 16, 905 24, 492 4, 707 7,360 1,779 Income from discontinued operations - - - - - - (734) - - - - - - - - - - Corporate relocation charges 8 2 - - - - - - - - - - - - 446 Impairment charges - - - - - - - - - - - - 223 - - - - Write down and (gains)/losses on sales of eq uity method investments - - - - - - - - - - (11,561) - - - - - - Adjusted EBITDA $ 59,816 $ 8,397 6,103 $ 3, 958 $ 16, 905 $ 12, 931 $ 4, 930 $ 7,360 $ 2,225 |